Financhill
Sell
50

AKAM Quote, Financials, Valuation and Earnings

Last price:
$96.22
Seasonality move :
4.21%
Day range:
$93.93 - $96.32
52-week range:
$84.70 - $129.17
Dividend yield:
0%
P/E ratio:
28.37x
P/S ratio:
3.75x
P/B ratio:
3.00x
Volume:
3M
Avg. volume:
2.2M
1-year change:
-19.67%
Market cap:
$14.4B
Revenue:
$3.8B
EPS (TTM):
$3.38
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.9B $3.2B $3.5B $3.6B $3.8B
Revenue Growth (YoY) 6.6% 10.52% 8.23% 4.49% 5.4%
 
Cost of Revenues $987.6M $1.1B $1.3B $1.4B $1.5B
Gross Profit $1.9B $2.1B $2.2B $2.2B $2.3B
Gross Profit Margin 65.87% 64.58% 63.34% 61.74% 60.36%
 
R&D Expenses $261.4M $269.3M $335.4M $391.4M $406M
Selling, General & Admin $947.5M $966.7M $919M $984.1M $1.1B
Other Inc / (Exp) -$30.5M -$45.6M -$22.3M -$45.2M -$78.4M
Operating Expenses $1.3B $1.4B $1.4B $1.5B $1.6B
Operating Income $578M $701.7M $807.2M $711M $703.4M
 
Net Interest Expenses $15M $40M $56.7M $7.8M --
EBT. Incl. Unusual Items $532.5M $616.1M $728.2M $658M $652.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53.4M $45.9M $62.6M $126.7M $106.4M
Net Income to Company $478M $557.1M $651.6M $523.7M $547.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $478M $557.1M $651.6M $523.7M $547.6M
 
Basic EPS (Cont. Ops) $2.94 $3.43 $4.01 $3.29 $3.59
Diluted EPS (Cont. Ops) $2.90 $3.37 $3.93 $3.26 $3.52
Weighted Average Basic Share $162.7M $162.5M $162.7M $159.1M $152.5M
Weighted Average Diluted Share $164.6M $165.2M $165.8M $160.5M $155.4M
 
EBITDA $1B $1.2B $1.4B $1.3B $1.2B
EBIT $581.8M $685.2M $800.6M $669.1M $670.2M
 
Revenue (Reported) $2.9B $3.2B $3.5B $3.6B $3.8B
Operating Income (Reported) $578M $701.7M $807.2M $711M $703.4M
Operating Income (Adjusted) $581.8M $685.2M $800.6M $669.1M $670.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $792.8M $860.3M $881.9M $965.5M $1B
Revenue Growth (YoY) 11.68% 8.51% 2.51% 9.48% 4.06%
 
Cost of Revenues $283.4M $316.9M $346.5M $383.1M $408.8M
Gross Profit $509.4M $543.5M $535.4M $582.4M $595.9M
Gross Profit Margin 64.25% 63.17% 60.72% 60.32% 59.31%
 
R&D Expenses $66.8M $82.9M $94M $105.9M $120.3M
Selling, General & Admin $231.1M $220.6M $239.9M $262.7M $275.5M
Other Inc / (Exp) -$3.2M $1.8M -$4.1M -$8M -$100.2M
Operating Expenses $327.2M $336.3M $371.2M $401.5M $438.2M
Operating Income $182.2M $207.1M $164.3M $180.9M $157.7M
 
Net Interest Expenses $11M $15.3M $2M -- --
EBT. Incl. Unusual Items $168M $193.6M $158.2M $179.4M $73.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.8M $13.6M $34.5M $20.3M $15.9M
Net Income to Company $158.6M $178.9M $123.7M $160.5M $57.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $158.6M $178.9M $123.7M $160.5M $57.9M
 
Basic EPS (Cont. Ops) $0.97 $1.10 $0.78 $1.06 $0.38
Diluted EPS (Cont. Ops) $0.95 $1.08 $0.78 $1.04 $0.38
Weighted Average Basic Share $162.8M $162.8M $158.7M $151.4M $151.4M
Weighted Average Diluted Share $166.5M $166.3M $159.1M $155M $153.2M
 
EBITDA $304.2M $351.5M $310.8M $331.4M $244.3M
EBIT $185.3M $211.8M $159.8M $182.9M $78.6M
 
Revenue (Reported) $792.8M $860.3M $881.9M $965.5M $1B
Operating Income (Reported) $182.2M $207.1M $164.3M $180.9M $157.7M
Operating Income (Adjusted) $185.3M $211.8M $159.8M $182.9M $78.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $3.4B $3.6B $3.7B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.4B $1.5B $1.6B
Gross Profit $2B $2.2B $2.2B $2.3B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $271M $309.4M $379.2M $402.2M $459.8M
Selling, General & Admin $946.5M $955.4M $971.1M $1B $1.1B
Other Inc / (Exp) -$41.4M -$30.9M -$56.9M -$77.9M -$110.9M
Operating Expenses $1.3B $1.4B $1.5B $1.6B $1.7B
Operating Income $692.1M $760M $752.5M $689.8M $661.8M
 
Net Interest Expenses $34.2M $52.9M $25.1M -- --
EBT. Incl. Unusual Items $616.6M $676.2M $670.6M $624.7M $625.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.4M $47.7M $106.1M $110.9M $99M
Net Income to Company $562.8M $604.5M $555.4M $515.2M $526.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $562.8M $604.5M $555.4M $515.2M $526.2M
 
Basic EPS (Cont. Ops) $3.47 $3.71 $3.46 $3.35 $3.47
Diluted EPS (Cont. Ops) $3.41 $3.64 $3.42 $3.32 $3.38
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.2B $1.3B $1.3B $1.2B $1.3B
EBIT $685M $747.6M $697.5M $637.2M $652.4M
 
Revenue (Reported) $3.1B $3.4B $3.6B $3.7B $4B
Operating Income (Reported) $692.1M $760M $752.5M $689.8M $661.8M
Operating Income (Adjusted) $685M $747.6M $697.5M $637.2M $652.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $2.6B $2.7B $2.8B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $828.8M $943.6M $1B $1.1B $1.2B
Gross Profit $1.5B $1.6B $1.7B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $202.1M $242.2M $286.1M $296.8M $350.6M
Selling, General & Admin $688.8M $677.6M $729.8M $784.6M $817.9M
Other Inc / (Exp) -$19.8M -$5.1M -$39.7M -$72.4M -$104.9M
Operating Expenses $987.2M $1B $1.1B $1.2B $1.3B
Operating Income $535.8M $594.2M $539.5M $518.3M $476.7M
 
Net Interest Expenses $28.9M $41.8M $10.2M -- --
EBT. Incl. Unusual Items $487.1M $547.2M $489.6M $456.3M $428.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.8M $43.6M $87.1M $71.3M $63.9M
Net Income to Company $443.7M $491.1M $394.9M $386.5M $365M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $443.7M $491.1M $394.9M $386.5M $365M
 
Basic EPS (Cont. Ops) $2.73 $3.01 $2.47 $2.53 $2.40
Diluted EPS (Cont. Ops) $2.68 $2.96 $2.45 $2.50 $2.35
Weighted Average Basic Share $487.2M $488.9M $479.2M $459.1M $455.3M
Weighted Average Diluted Share $495M $498.3M $484.4M $464.6M $464.3M
 
EBITDA $889.6M $1B $942.4M $887.6M $925.8M
EBIT $538.9M $601.3M $498.2M $464.4M $445.4M
 
Revenue (Reported) $2.4B $2.6B $2.7B $2.8B $3B
Operating Income (Reported) $535.8M $594.2M $539.5M $518.3M $476.7M
Operating Income (Adjusted) $538.9M $601.3M $498.2M $464.4M $445.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $393.7M $352.9M $536.7M $542.3M $489.5M
Short Term Investments $1.1B $745.2M $541.5M $563M $375M
Accounts Receivable, Net $396.2M $473.5M $502M $490.2M $516.2M
Inventory -- -- -- -- --
Prepaid Expenses $80.1M $96.4M $106.1M $132.7M $129.8M
Other Current Assets $17.6M $20.5M $16.7M $15M $42M
Total Current Assets $2.2B $1.9B $1.9B $2B $1.8B
 
Property Plant And Equipment $1.9B $2.3B $2.5B $2.4B $2.7B
Long-Term Investments $835.4M $1.4B $1.1B $320.5M $1.4B
Goodwill $1.6B $1.7B $2.2B $2.8B $2.9B
Other Intangibles $179.4M $234.7M $313.2M $441.7M $536.1M
Other Long-Term Assets $173.1M $147.6M $142.3M $116.5M $124.3M
Total Assets $7B $7.8B $8.1B $8.3B $9.9B
 
Accounts Payable $138.9M $118.5M $109.9M $145.4M $146.9M
Accrued Expenses $257.7M $288M $298.4M $259.8M $243.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $139.5M $154.8M $175.7M $196.1M $222.9M
Other Current Liabilities $14.8M $34M $13M $5.2M $6.4M
Total Current Liabilities $693.3M $758.2M $790.3M $818.9M $836M
 
Long-Term Debt $1.8B $1.9B $2B $2.3B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.5B $3.6B $3.9B $5.3B
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.5M
Other Common Equity Adj -$45.1M -$20.2M -$69.1M -$140.3M -$95.3M
Common Equity $3.7B $4.3B $4.5B $4.4B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.7B $4.3B $4.5B $4.4B $4.6B
 
Total Liabilities and Equity $7B $7.8B $8.1B $8.3B $9.9B
Cash and Short Terms $1.5B $1.1B $1.1B $1.1B $864.4M
Total Debt $1.8B $1.9B $2B $2.3B $3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $742.5M $1.3B $457.8M $459.9M $569.7M
Short Term Investments $701.5M $652.7M $406.3M $479.4M $1.1B
Accounts Receivable, Net $471.1M $479.3M $445.8M $514.4M $492.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $168.8M $184.5M $209.4M $214.7M $238.7M
Total Current Assets $2.2B $2.8B $1.7B $1.9B $2.6B
 
Property Plant And Equipment $2.1B $2.4B $2.3B $2.7B $3B
Long-Term Investments $1.1B $835.1M $488.5M $1.2B $279.4M
Goodwill $1.6B $1.7B $2.8B $2.8B $3.2B
Other Intangibles $184.5M $203.6M $455M $465.2M $586.2M
Other Long-Term Assets $151.3M $133.8M $105.3M $122.4M $149.8M
Total Assets $7.5B $8.1B $8.1B $9.6B $10.2B
 
Accounts Payable $114.9M $98.3M $119.1M $144.5M $106.6M
Accrued Expenses $369.8M $376M $329.2M $329.4M $288.6M
Current Portion Of Long-Term Debt -- -- -- -- $1.1B
Current Portion Of Capital Lease Obligations $136.3M $164.6M $187.8M $205.1M $251.6M
Other Current Liabilities $7.2M $9.2M $7.2M $7.2M $48.8M
Total Current Liabilities $717.1M $731.4M $753M $810.5M $2B
 
Long-Term Debt $1.9B $2B $2.3B $3.5B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $3.5B $3.9B $5.3B $5.4B
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.5M
Other Common Equity Adj -$45.9M -$53.7M -$28.5M -$137.5M -$100.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.1B $4.6B $4.2B $4.3B $4.8B
 
Total Liabilities and Equity $7.5B $8.1B $8.1B $9.6B $10.2B
Cash and Short Terms $1.4B $1.9B $864.1M $939.3M $1.7B
Total Debt $1.9B $2B $2.3B $3.5B $3.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $478M $557.1M $651.6M $523.7M $547.6M
Depreciation & Amoritzation $440.7M $478.4M $550.6M $592.8M $570.8M
Stock-Based Compensation $187.1M $197.4M $202.8M $217.2M $328.5M
Change in Accounts Receivable -$64.5M -$90.4M -$24.1M -$21.2M -$49.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.2B $1.4B $1.3B $1.3B
 
Capital Expenditures $562.1M $731.9M $545.2M $458.3M $730M
Cash Acquisitions -$201.3M -$128M -$598.8M -$872.1M -$106.2M
Cash From Investing -$1.7B -$1B -$646.9M -$622.3M -$1.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1B -- -- $125M $1.3B
Long-Term Debt Repaid -$690M -- -- -$125M -$90M
Repurchase of Common Stock -$334.5M -$193.6M -$522.3M -$608M -$654M
Other Financing Activities -$389M -$89.8M -$99.4M -$82.6M -$303.1M
Cash From Financing -$35.7M -$223.6M -$562M -$634.2M $443.4M
 
Beginning Cash (CF) $1B $394.1M $353.5M $537.8M $543M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$645.3M -$51.6M $195.7M $18.2M -$56.4M
Ending Cash (CF) $394.1M $353.5M $537.8M $543M $490.5M
 
Levered Free Cash Flow $496.2M $483.1M $859.3M $816.4M $618.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $158.6M $178.9M $123.7M $160.5M $57.9M
Depreciation & Amoritzation $118.9M $139.7M $151M $148.6M $165.7M
Stock-Based Compensation $50.2M $49M $50.7M $87M $102.6M
Change in Accounts Receivable $20.1M -$10.8M $30.8M -$23.5M $11.3M
Change in Inventories -- -- -- -- --
Cash From Operations $402M $389.7M $369.3M $359.4M $392.5M
 
Capital Expenditures $228.8M $116.2M $98M $197.6M $185.1M
Cash Acquisitions -- -- $8K $155K --
Cash From Investing -$224.7M $393M -$95.5M -$1.2B -$116.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.2B --
Long-Term Debt Repaid -- -- -$75M -$20M --
Repurchase of Common Stock -$13.2M -$96.8M -$162.6M -$113.2M -$165.8M
Other Financing Activities -$13.4M -$12.1M -$8.7M -$248M -$16M
Cash From Financing -$10.6M -$93.2M -$229.5M $974.6M -$162.4M
 
Beginning Cash (CF) $572.9M $581.7M $427.5M $299.4M $449.3M
Foreign Exchange Rate Adjustment $4.4M -$5.1M -$12M -$7M $9.5M
Additions / Reductions $166.7M $689.6M $44.3M $169.9M $113.9M
Ending Cash (CF) $744M $1.3B $459.8M $462.3M $572.8M
 
Levered Free Cash Flow $173.2M $273.5M $271.3M $161.8M $207.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $562.8M $604.5M $555.4M $515.2M $526.2M
Depreciation & Amoritzation $466.5M $536.6M $585.9M $571.7M $628.1M
Stock-Based Compensation $193.8M $204.3M $207.8M $294.7M $386.5M
Change in Accounts Receivable -$111.8M -$20.2M $18M -$94.3M $25.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.3B $1.3B $1.3B $1.6B
 
Capital Expenditures $698.1M $603M $457.2M $706.9M $656.3M
Cash Acquisitions -$43.8M -$143.7M -$1.5B -$106.2M -$434.1M
Cash From Investing -$1B -$420.9M -$1.4B -$1.6B -$870.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $125M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$163.8M -$323.8M -$701.3M -$776.9M -$474M
Other Financing Activities -$91.4M -$101M -$82.9M -$298.5M -$182.7M
Cash From Financing -$195.5M -$363.9M -$725.4M $322.2M -$595.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.3M $524M -$777M -$4.1M $98.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $508M $705.8M $862.9M $593.8M $908.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $443.7M $491.1M $394.9M $386.5M $365M
Depreciation & Amoritzation $350.7M $408.9M $444.2M $423.1M $480.5M
Stock-Based Compensation $146.9M $153.8M $158.8M $236.3M $294.3M
Change in Accounts Receivable -$85.4M -$15.2M $26.8M -$46.3M $28.1M
Change in Inventories -- -- -- -- --
Cash From Operations $923.9M $1B $933.2M $959.2M $1.2B
 
Capital Expenditures $564.4M $435.5M $347.5M $596.2M $522.4M
Cash Acquisitions $106K -$15.6M -$872.1M -$106.2M -$434.1M
Cash From Investing -$425M $197.1M -$527.7M -$1.5B -$554.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $125M $1.3B --
Long-Term Debt Repaid -- -- -$125M -$90M --
Repurchase of Common Stock -$121.1M -$251.3M -$430.3M -$599.2M -$419.1M
Other Financing Activities -$77.3M -$88.5M -$71.9M -$287.8M -$167.4M
Cash From Financing -$152.6M -$292.8M -$456.2M $500.2M -$538.8M
 
Beginning Cash (CF) $1.4B $1.4B $1.3B $1.1B $1.4B
Foreign Exchange Rate Adjustment $3.5M -$9.2M -$27.2M -$7.7M $188K
Additions / Reductions $346.3M $921.9M -$50.7M -$73M $82.1M
Ending Cash (CF) $1.7B $2.3B $1.3B $1.1B $1.5B
 
Levered Free Cash Flow $359.5M $582.1M $585.7M $363.1M $653M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.15% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.43% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock